[MAG] YoY Quarter Result on 31-Mar-2021 [#3]

Announcement Date
15-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 108.77%
YoY- 1544.41%
Quarter Report
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Revenue 65,789 40,878 42,249 5,348 11,814 32,313 71,152 -1.03%
PBT 7,555 9,675 11,595 4,260 -7,898 -9,635 -2,670 -
Tax -1,057 -1,456 -4,177 0 -6 2,799 482 -
NP 6,498 8,219 7,418 4,260 -7,904 -6,836 -2,188 -
-
NP to SH 6,498 8,223 7,419 4,261 -7,539 -6,127 -1,914 -
-
Tax Rate 13.99% 15.05% 36.02% 0.00% - - - -
Total Cost 59,291 32,659 34,831 1,088 19,718 39,149 73,340 -2.79%
-
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 797,305 776,024 783,469 526,878 504,405 549,548 50,962,451 -42.53%
NOSH 1,651,160 1,587,655 1,428,323 751,774 2,573,500 2,348,500 2,348,500 -4.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.88% 20.11% 17.56% 79.66% -66.90% -21.16% -3.08% -
ROE 0.81% 1.06% 0.95% 0.81% -1.49% -1.11% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.04 2.69 2.97 0.73 0.46 1.38 3.03 3.90%
EPS 0.40 0.54 0.52 0.58 -0.29 -0.26 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.55 0.72 0.196 0.234 21.70 -39.65%
Adjusted Per Share Value based on latest NOSH - 751,774
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.94 2.45 2.53 0.32 0.71 1.94 4.26 -1.03%
EPS 0.39 0.49 0.44 0.26 -0.45 -0.37 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4776 0.4648 0.4693 0.3156 0.3021 0.3292 30.5245 -42.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 28/09/18 29/09/17 30/09/16 -
Price 0.19 0.18 0.20 0.20 0.04 0.05 0.035 -
P/RPS 4.70 6.70 6.74 27.37 8.71 3.63 1.16 20.49%
P/EPS 47.58 33.31 38.40 34.35 -13.65 -19.17 -42.95 -
EY 2.10 3.00 2.60 2.91 -7.32 -5.22 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.36 0.28 0.20 0.21 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 30/09/18 30/09/17 30/09/16 CAGR
Date 30/05/24 30/05/23 26/05/22 15/06/21 29/11/18 30/11/17 30/11/16 -
Price 0.185 0.19 0.19 0.195 0.04 0.05 0.03 -
P/RPS 4.58 7.07 6.41 26.68 8.71 3.63 0.99 22.64%
P/EPS 46.33 35.16 36.48 33.49 -13.65 -19.17 -36.81 -
EY 2.16 2.84 2.74 2.99 -7.32 -5.22 -2.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.35 0.27 0.20 0.21 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment